BNBCalc Short Term Rental Investment Analysis Mittelstraße, Glinde, Germany

1 bed • 1 bath • 1 guests • €0

BNB

Calc

Annual Revenue

€28,246

Profit (Cash Flow)

€15,265

Cap Rate

Infinity%

Annual Revenue

€28,246

AirDNA projects €56/night at 61% occupancy ($12,386). Airbtics projects €99/night at 78% occupancy ($28,245). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 78% occupancy rate, €99 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€17,858	€25,287	€40,351	€51,036
Occupancy	69%	82%	87%	92%
Nightly Rate	€69	€82	€124	€148

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Moderne zentral gelegene Wohung in Glinde	€24,008	€67	96%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 5 (106)
Superior Studio	€26,317	€180	40%	1	1	3	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Gemütlicher Wohnbereich mit privatem Bad und Küche	€23,018	€69	90%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (60)
gemütliche Gästewohnung	€22,120	€70	83%	1	1	2	€40	❌	❌	❌	N / Y	⭐️ 5 (196)
schönes Apartment für 2 in Hamburgs grünem Osten	€21,926	€67	86%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 5 (55)
StayHome Apartment Neu	€15,695	€82	52%	1	1	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Appartement in Glinde	€17,490	€48	97%	1	1	2	€28	❌	❌	❌	N / Y	⭐️ 4.5 (207)
Smarte Designerwohnung in Top Lage mit Balkon	€49,466	€203	65%	1	1	1	€30	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Doppelzimmer 1B	€33,236	€148	60%	1	1	2	€40	❌	❌	❌	N / Y	⭐️ 3.5 (3)
Schicke Ferienwohnung für 2 Personen in Hamburg,H5	€35,278	€126	74%	1	1	3	€60	❌	❌	❌	N / Y	⭐️ 4.5 (8)
Modernes & komfortables 1 Zimmer-Apartment	€28,188	€118	62%	1	1	2	€44	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Große Wohnung im Zweifamilienhaus	€22,578	€94	62%	1	1	1	€35	❌	❌	❌	N / N	⭐️ 4.5 (39)
Ferienwohnung Hamburg / Stapelfeld	€22,173	€82	70%	1	1	2	€55	❌	❌	❌	Y / Y	⭐️ 5 (35)
Schicke Ferienwohnung für 2 Personen in Hamburg,H7	€37,348	€126	79%	1	1	3	€60	❌	❌	❌	N / Y	⭐️ 4.5 (14)
Ihr Zimmer zum Tor zur Welt	€13,416	€40	92%	1	1	2	€0	❌	❌	✅	Y / Y	⭐️ 5 (158)
Apartement mit Wintergarten in malerischer Allee	€27,424	€78	95%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (358)
Leuchtende Galeriewohnung in traumhafter Allee	€23,381	€76	83%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (252)
Hausboot Riverlounge an der Bille	€36,632	€120	82%	1	1	2	€50	❌	❌	✅	Y / Y	⭐️ 5 (165)
Gemütliche Dachgeschosswohnung	€24,785	€75	90%	1	1	2	€10	❌	❌	✅	Y / Y	⭐️ 5 (97)
Wohnung in Hamburg Meiendorf	€24,632	€68	99%	1	1	3	€20	❌	❌	❌	Y / N	⭐️ 5 (62)
Fewo mit Balkon für 4 Personen	€55,134	€176	85%	1	1	3	€60	❌	❌	❌	N / Y	⭐️ 4.5 (40)
Stylische Fewo für 2 Personen,W7	€36,352	€144	68%	1	1	3	€50	❌	❌	❌	Y / Y	⭐️ 0 (1)
Kleines schickes Reich in zentraler Lage,W1	€25,910	€80	88%	1	1	3	€40	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Idyllische Stadtwohnung in Hamburg-Marienthal	€38,782	€116	91%	1	2	2	€25	❌	❌	❌	Y / Y	⭐️ 5 (172)
Ruhiges Appartement mit Wintergarten	€22,439	€70	86%	1	1	2	€30	❌	❌	❌	Y / Y	⭐️ 5 (239)
Apartment Hamburg	€38,357	€120	87%	1	1	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Beautiful flat in Hamburg/Nettelnburg	€16,103	€52	84%	1	1	3	€15	❌	❌	❌	Y / Y	⭐️ 5 (111)
Zentrale Fewo für 3 Personen, W2	€37,570	€124	82%	1	1	3	€50	❌	❌	❌	N / Y	⭐️ 5 (12)
Wohnung mitten im Grünen + Sauna	€23,008	€83	73%	1	1	2	€60	❌	❌	✅	N / N	⭐️ 4.2 (35)
Hamburg im Grünen	€18,316	€58	83%	1	1	1	€30	❌	❌	❌	N / Y	⭐️ 5 (64)
Hamburg Wohnungen	€11,177	€72	42%	1	1	1	€5	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Ferienwohnung Seidel	€22,220	€67	91%	1	1	2	€0	❌	❌	❌	N / Y	⭐️ 5 (40)
Hamburg East Appartement	€30,448	€124	67%	1	1	1	€0	❌	❌	❌	N / Y	⭐️ 5 (91)
Apartment 2B	€40,262	€143	76%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
Apartment 2C	€43,482	€151	77%	1	1	2	€40	❌	❌	❌	Y / Y	⭐️ 0 (2)
modernes Loft in historischen Stadthaus	€25,928	€82	83%	1	1	1	€50	❌	❌	❌	Y / Y	⭐️ 5 (78)
Geheimtipp Hamburg:Schöne Auszeit mitten im Grünen	€12,201	€46	69%	1	1	3	€35	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Schicke Ferienwohnung für 2 Personen in Hamburg,H6	€37,234	€126	79%	1	1	3	€60	❌	❌	❌	N / Y	⭐️ 5 (7)
Moderne Fewo für 2 Personen in zentraler Lage,W2	€32,531	€120	73%	1	1	3	€60	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Ferienhaus in Hamburg mitten im Grünen	€23,843	€79	81%	1	1	2	€50	✅	❌	✅	N / Y	⭐️ 5 (341)

Return Metrics

516.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€15,264	€30,529	€45,794	€61,059	€76,324	€152,649	€457,947
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€15,264	€30,529	€45,794	€61,059	€76,324	€152,649	€457,947

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

516.75%

Cap Rate

∞%

Return on Investment

516.75%

Mittelstraße Glinde, Schleswig-Holstein, 21509

1 bed • 1 bath • 1 guests

Purchase Price

Infinity

Airbnb Investor Score

€15,264

Annual Profit

Infinity%

Cap Rate

516.8%

Cash on Cash

€28,246

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is €56/night at 61% occupancy.Projected nightly rate is €99/night at 78% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€28,010

Avg annual revenue

78%

Avg occupancy rate

€99

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€10k

€25k

€40k

€55k

€15,265

Profit

Revenue

€28,246

Operating Expenses

€12,981

Operating Income

€15,265

Mortgage & Taxes

€0

Profit (Cash Flow)

€15,265

€2,954

Cash Investment

Down Payment

€0

Renos & Furnishing

€2,954

Closing Costs

€0

Total

€2,954

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

516.75%

Cap Rate

∞%

Return on Investment

516.75%